[SMCAP] YoY Quarter Result on 31-Oct-2004 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -663.66%
YoY- -824.27%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 92,456 78,848 89,957 82,745 86,871 73,375 73,537 3.94%
PBT 6,008 -6,669 7,494 -25,169 6,262 -3,754 -2,750 -
Tax -590 339 -355 1,717 -3,024 658 2,750 -
NP 5,418 -6,330 7,139 -23,452 3,238 -3,096 0 -
-
NP to SH 4,580 -5,062 5,594 -23,452 3,238 -3,096 -2,285 -
-
Tax Rate 9.82% - 4.74% - 48.29% - - -
Total Cost 87,038 85,178 82,818 106,197 83,633 76,471 73,537 2.88%
-
Net Worth 86,098 94,995 80,319 62,659 85,370 85,354 88,327 -0.43%
Dividend
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 86,098 94,995 80,319 62,659 85,370 85,354 88,327 -0.43%
NOSH 55,515 55,504 50,515 50,532 50,514 50,505 48,004 2.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 5.86% -8.03% 7.94% -28.34% 3.73% -4.22% 0.00% -
ROE 5.32% -5.33% 6.96% -37.43% 3.79% -3.63% -2.59% -
Per Share
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 166.54 142.06 178.08 163.75 171.97 145.28 153.19 1.42%
EPS 8.25 -9.12 11.07 -46.41 6.41 -6.13 -4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5509 1.7115 1.59 1.24 1.69 1.69 1.84 -2.84%
Adjusted Per Share Value based on latest NOSH - 50,532
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 21.30 18.16 20.72 19.06 20.01 16.90 16.94 3.94%
EPS 1.06 -1.17 1.29 -5.40 0.75 -0.71 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1984 0.2189 0.185 0.1444 0.1967 0.1966 0.2035 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/09/07 29/09/06 30/09/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.88 1.10 0.82 0.73 1.49 2.45 2.01 -
P/RPS 0.53 0.77 0.46 0.45 0.87 1.69 1.31 -14.17%
P/EPS 10.67 -12.06 7.40 -1.57 23.24 -39.97 -42.23 -
EY 9.38 -8.29 13.50 -63.58 4.30 -2.50 -2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.52 0.59 0.88 1.45 1.09 -10.37%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/11/07 27/11/06 20/01/06 30/12/04 29/12/03 31/12/02 31/12/01 -
Price 0.85 1.08 3.98 0.82 1.39 1.32 3.96 -
P/RPS 0.51 0.76 2.23 0.50 0.81 0.91 2.59 -24.01%
P/EPS 10.30 -11.84 35.94 -1.77 21.68 -21.53 -83.19 -
EY 9.71 -8.44 2.78 -56.60 4.61 -4.64 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 2.50 0.66 0.82 0.78 2.15 -20.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment